9214.T
Recovery International Co.,Ltd.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 1,265.00
−0.39%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 2.9B | 2.7B | 2.0B | 1.6B | 1.4B |
| Cost of Revenue | 429.8M | 1.5B | 1.2B | 957.7M | 838.7M |
| Gross Profit | 309.0M | 1.2B | 860.8M | 647.3M | 546.7M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 295.0M | 963.3M | 679.8M | 496.9M | 391.8M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 295.0M | 963.3M | 679.8M | 496.9M | 391.8M |
| Cost and Expenses | 2.7B | 2.5B | 1.9B | 1.5B | 1.2B |
| Operating Income (EBIT) | 151.0M | 203.0M | 180.0M | 150.0M | 154.0M |
| Non-Operating | |||||
| Interest Income | 607.0K | 859.0K | — | — | — |
| Interest Expense | 676.0K | 1.9M | 96.0K | 376.0K | 762.0K |
| Net Interest Income | (69.0K) | (1.1M) | — | — | — |
| Other Non-Op Income/Expense | 104.0K | 4.1M | 20.6M | 3.1M | (5.8M) |
| Non-Operating Income (excl Interest) | 435.0K | 5.9M | 351.0K | 209.0K | 550.0K |
| EBT (Pre-Tax Income) | 14.1M | 207.6M | 201.6M | 153.6M | 149.0M |
| Income Tax Expense | 17.4M | 79.9M | 55.8M | 43.4M | 40.7M |
| Bottom Line | |||||
| Net Income | 82.0M | 127.0M | 145.0M | 110.0M | 108.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 82.0M | 127.0M | 145.0M | 110.0M | 108.0M |
| Per Share | |||||
| Basic EPS | ¥60 | ¥93 | ¥105 | ¥78 | ¥78 |
| Diluted EPS | ¥60 | ¥93 | ¥103 | ¥76 | ¥76 |
| Revenue Per Share | ¥2,167 | ¥1,966 | ¥1,473 | ¥1,135 | ¥1,002 |
| Shares | |||||
| Basic Shares Outstanding | 1.3M | 1.4M | 1.4M | 1.4M | 1.4M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 208.1M | 185.2M | 157.1M | 163.9M |
| D&A | — | 5.1M | 5.2M | 7.1M | 9.9M |
| EBIT | 151.0M | 203.0M | 180.0M | 150.0M | 154.0M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026